Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $112k initial cash invested.
-19.6%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$2,277
Rent
-$1,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$95,140
Closing costs
1%
$4,757
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,277
Total Expenses
$4,105
Mortgage P&I
105%
$2,387
Property Taxes
20%
$459
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cherry St. Oasis: Modern & Cozy | $2,568 | $134 | 2 | 1 | 0.49 mi |
Charming Midtown Bungalow-Close to Everything! | $3,660 | $191 | 2 | 1 | 0.65 mi |
Charmingly cozy home in a prime Tulsa area. | $1,878 | $98 | 2 | 1 | 0.68 mi |
Poolside Paradise! | $2,683 | $140 | 2 | 1 | 0.72 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality